[SOP] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 25.39%
YoY- -14.56%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 238,484 212,590 213,000 157,464 145,104 133,022 140,907 42.06%
PBT 81,554 69,510 73,159 44,179 35,287 46,725 33,999 79.28%
Tax -60,976 -17,286 -18,526 -11,326 -10,715 -11,040 -6,936 326.52%
NP 20,578 52,224 54,633 32,853 24,572 35,685 27,063 -16.70%
-
NP to SH 61,894 48,743 49,405 29,689 23,677 33,641 24,856 83.81%
-
Tax Rate 74.77% 24.87% 25.32% 25.64% 30.37% 23.63% 20.40% -
Total Cost 217,906 160,366 158,367 124,611 120,532 97,337 113,844 54.22%
-
Net Worth 1,033,898 972,522 927,857 883,805 853,573 826,434 708,530 28.68%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 9,653 - - 11,489 -
Div Payout % - - - 32.51% - - 46.22% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,033,898 972,522 927,857 883,805 853,573 826,434 708,530 28.68%
NOSH 432,593 430,319 429,563 429,031 428,931 428,204 382,989 8.46%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.63% 24.57% 25.65% 20.86% 16.93% 26.83% 19.21% -
ROE 5.99% 5.01% 5.32% 3.36% 2.77% 4.07% 3.51% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 55.13 49.40 49.59 36.70 33.83 31.07 36.79 30.98%
EPS 12.84 10.43 11.46 6.92 5.52 7.85 6.49 57.66%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 3.00 -
NAPS 2.39 2.26 2.16 2.06 1.99 1.93 1.85 18.63%
Adjusted Per Share Value based on latest NOSH - 429,031
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.69 23.79 23.84 17.62 16.24 14.89 15.77 42.06%
EPS 6.93 5.46 5.53 3.32 2.65 3.77 2.78 83.95%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 1.29 -
NAPS 1.1572 1.0885 1.0385 0.9892 0.9554 0.925 0.793 28.68%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.50 3.87 2.81 2.65 2.98 2.83 2.77 -
P/RPS 6.35 7.83 5.67 7.22 8.81 9.11 7.53 -10.75%
P/EPS 24.46 34.17 24.43 38.29 53.99 36.02 42.68 -31.02%
EY 4.09 2.93 4.09 2.61 1.85 2.78 2.34 45.15%
DY 0.00 0.00 0.00 0.85 0.00 0.00 1.08 -
P/NAPS 1.46 1.71 1.30 1.29 1.50 1.47 1.50 -1.78%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 25/02/11 24/11/10 27/08/10 27/05/10 25/02/10 26/11/09 -
Price 3.48 3.68 3.23 2.72 2.41 2.70 2.56 -
P/RPS 6.31 7.45 6.51 7.41 7.12 8.69 6.96 -6.33%
P/EPS 24.32 32.49 28.08 39.31 43.66 34.37 39.45 -27.58%
EY 4.11 3.08 3.56 2.54 2.29 2.91 2.54 37.86%
DY 0.00 0.00 0.00 0.83 0.00 0.00 1.17 -
P/NAPS 1.46 1.63 1.50 1.32 1.21 1.40 1.38 3.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment